Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.12% first-year return on $127k initial cash invested.
-2.12%
Cash On Cash
5.83%
Cap Rate
0.99
DSCR
$4,676
Rent
-$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,676 income − $4,900 expenses = $224 out of pocket
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$103k
Closing costs
1%
$5,170
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,676
Total Expenses
$4,900
Mortgage P&I
55%
$2,550
Property Taxes
12%
$581
Home Insurance
4%
$180
HOA
0%
$0
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514